vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and EXPRO GROUP HOLDINGS N.V. (XPRO). Click either name above to swap in a different company.
EDGEWELL PERSONAL CARE Co is the larger business by last-quarter revenue ($422.8M vs $382.1M, roughly 1.1× EXPRO GROUP HOLDINGS N.V.). EXPRO GROUP HOLDINGS N.V. runs the higher net margin — 1.5% vs -15.5%, a 17.0% gap on every dollar of revenue. On growth, EDGEWELL PERSONAL CARE Co posted the faster year-over-year revenue change (-11.6% vs -12.5%). EXPRO GROUP HOLDINGS N.V. produced more free cash flow last quarter ($23.2M vs $-137.5M). Over the past eight quarters, EXPRO GROUP HOLDINGS N.V.'s revenue compounded faster (-0.2% CAGR vs -16.0%).
The Edgewell Personal Care Company is an American multinational consumer products company headquartered in Shelton, Connecticut. It was formed in 2015 following the corporate spin-off from Energizer Holdings, Inc..
Expro is an energy services provider headquartered in Houston, Texas, United States.
EPC vs XPRO — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $382.1M |
| Net Profit | $-65.7M | $5.8M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 3.1% |
| Net Margin | -15.5% | 1.5% |
| Revenue YoY | -11.6% | -12.5% |
| Net Profit YoY | -3028.6% | -74.9% |
| EPS (diluted) | $-1.41 | $0.05 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $422.8M | $382.1M | ||
| Q3 25 | $600.5M | $411.4M | ||
| Q2 25 | $627.2M | $422.7M | ||
| Q1 25 | $580.7M | $390.9M | ||
| Q4 24 | $415.1M | $436.8M | ||
| Q3 24 | $517.6M | $422.8M | ||
| Q2 24 | $647.8M | $469.6M | ||
| Q1 24 | $599.4M | $383.5M |
| Q4 25 | $-65.7M | $5.8M | ||
| Q3 25 | $-30.6M | $14.0M | ||
| Q2 25 | $29.1M | $18.0M | ||
| Q1 25 | $29.0M | $13.9M | ||
| Q4 24 | $-2.1M | $23.0M | ||
| Q3 24 | $8.8M | $16.3M | ||
| Q2 24 | $49.0M | $15.3M | ||
| Q1 24 | $36.0M | $-2.7M |
| Q4 25 | 38.1% | — | ||
| Q3 25 | 37.9% | — | ||
| Q2 25 | 42.8% | — | ||
| Q1 25 | 44.1% | — | ||
| Q4 24 | 41.6% | — | ||
| Q3 24 | 41.1% | — | ||
| Q2 24 | 44.3% | — | ||
| Q1 24 | 43.1% | — |
| Q4 25 | -4.5% | 3.1% | ||
| Q3 25 | -4.2% | 6.4% | ||
| Q2 25 | 8.6% | 7.7% | ||
| Q1 25 | 10.1% | 2.6% | ||
| Q4 24 | 2.2% | 7.3% | ||
| Q3 24 | 3.9% | 6.2% | ||
| Q2 24 | 12.8% | 5.9% | ||
| Q1 24 | 11.7% | 2.2% |
| Q4 25 | -15.5% | 1.5% | ||
| Q3 25 | -5.1% | 3.4% | ||
| Q2 25 | 4.6% | 4.3% | ||
| Q1 25 | 5.0% | 3.6% | ||
| Q4 24 | -0.5% | 5.3% | ||
| Q3 24 | 1.7% | 3.8% | ||
| Q2 24 | 7.6% | 3.3% | ||
| Q1 24 | 6.0% | -0.7% |
| Q4 25 | $-1.41 | $0.05 | ||
| Q3 25 | $-0.65 | $0.12 | ||
| Q2 25 | $0.62 | $0.16 | ||
| Q1 25 | $0.60 | $0.12 | ||
| Q4 24 | $-0.04 | $0.20 | ||
| Q3 24 | $0.18 | $0.14 | ||
| Q2 24 | $0.98 | $0.13 | ||
| Q1 24 | $0.72 | $-0.02 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $196.1M |
| Total DebtLower is stronger | $1.5B | $79.1M |
| Stockholders' EquityBook value | $1.5B | $1.5B |
| Total Assets | $3.8B | $2.3B |
| Debt / EquityLower = less leverage | 1.03× | 0.05× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $196.1M | ||
| Q3 25 | — | $197.9M | ||
| Q2 25 | — | $206.8M | ||
| Q1 25 | — | $179.3M | ||
| Q4 24 | — | $183.0M | ||
| Q3 24 | $209.1M | $165.7M | ||
| Q2 24 | — | $133.5M | ||
| Q1 24 | — | $163.2M |
| Q4 25 | $1.5B | $79.1M | ||
| Q3 25 | $1.4B | $99.1M | ||
| Q2 25 | $1.4B | $121.1M | ||
| Q1 25 | $1.4B | $121.1M | ||
| Q4 24 | $1.4B | $121.1M | ||
| Q3 24 | $1.3B | $121.1M | ||
| Q2 24 | $1.3B | $121.1M | ||
| Q1 24 | $1.4B | $40.0M |
| Q4 25 | $1.5B | $1.5B | ||
| Q3 25 | $1.6B | $1.5B | ||
| Q2 25 | $1.6B | $1.5B | ||
| Q1 25 | $1.5B | $1.5B | ||
| Q4 24 | $1.5B | $1.5B | ||
| Q3 24 | $1.6B | $1.5B | ||
| Q2 24 | $1.6B | $1.5B | ||
| Q1 24 | $1.6B | $1.3B |
| Q4 25 | $3.8B | $2.3B | ||
| Q3 25 | $3.8B | $2.3B | ||
| Q2 25 | $3.8B | $2.3B | ||
| Q1 25 | $3.8B | $2.3B | ||
| Q4 24 | $3.7B | $2.3B | ||
| Q3 24 | $3.7B | $2.3B | ||
| Q2 24 | $3.7B | $2.3B | ||
| Q1 24 | $3.8B | $2.0B |
| Q4 25 | 1.03× | 0.05× | ||
| Q3 25 | 0.89× | 0.07× | ||
| Q2 25 | 0.88× | 0.08× | ||
| Q1 25 | 0.95× | 0.08× | ||
| Q4 24 | 0.97× | 0.08× | ||
| Q3 24 | 0.81× | 0.08× | ||
| Q2 24 | 0.82× | 0.08× | ||
| Q1 24 | 0.88× | 0.03× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-125.9M | $57.1M |
| Free Cash FlowOCF − Capex | $-137.5M | $23.2M |
| FCF MarginFCF / Revenue | -32.5% | 6.1% |
| Capex IntensityCapex / Revenue | 2.7% | 8.9% |
| Cash ConversionOCF / Net Profit | — | 9.89× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $97.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $57.1M | ||
| Q3 25 | $74.1M | $63.2M | ||
| Q2 25 | $114.8M | $48.4M | ||
| Q1 25 | $45.1M | $41.5M | ||
| Q4 24 | $-115.6M | $97.4M | ||
| Q3 24 | $-388.3M | $55.3M | ||
| Q2 24 | $101.2M | $-13.2M | ||
| Q1 24 | $129.0M | $29.9M |
| Q4 25 | $-137.5M | $23.2M | ||
| Q3 25 | $46.5M | $39.0M | ||
| Q2 25 | $99.3M | $27.2M | ||
| Q1 25 | $28.0M | $8.4M | ||
| Q4 24 | $-132.4M | $53.0M | ||
| Q3 24 | $-414.2M | $23.3M | ||
| Q2 24 | $88.6M | $-49.5M | ||
| Q1 24 | $117.5M | $-801.0K |
| Q4 25 | -32.5% | 6.1% | ||
| Q3 25 | 7.7% | 9.5% | ||
| Q2 25 | 15.8% | 6.4% | ||
| Q1 25 | 4.8% | 2.1% | ||
| Q4 24 | -31.9% | 12.1% | ||
| Q3 24 | -80.0% | 5.5% | ||
| Q2 24 | 13.7% | -10.5% | ||
| Q1 24 | 19.6% | -0.2% |
| Q4 25 | 2.7% | 8.9% | ||
| Q3 25 | 4.6% | 5.9% | ||
| Q2 25 | 2.5% | 5.0% | ||
| Q1 25 | 2.9% | 8.5% | ||
| Q4 24 | 4.0% | 10.2% | ||
| Q3 24 | 5.0% | 7.6% | ||
| Q2 24 | 1.9% | 7.7% | ||
| Q1 24 | 1.9% | 8.0% |
| Q4 25 | — | 9.89× | ||
| Q3 25 | — | 4.52× | ||
| Q2 25 | 3.95× | 2.69× | ||
| Q1 25 | 1.56× | 2.98× | ||
| Q4 24 | — | 4.23× | ||
| Q3 24 | -44.13× | 3.40× | ||
| Q2 24 | 2.07× | -0.86× | ||
| Q1 24 | 3.58× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EPC
| Other | $242.0M | 57% |
| Sunand Skin Care Segment | $131.5M | 31% |
| Shavinggelsandcreams | $32.3M | 8% |
| Wipes And Other Skin Care Products | $17.0M | 4% |
XPRO
| NLA | $130.3M | 34% |
| ESSA | $116.3M | 30% |
| MENA | $93.0M | 24% |
| Other | $42.5M | 11% |
